
| 9
Safehold | The Ground Lease Company | February 2025
Income Statement
APPENDIX
Note: Figures in thousands except for per share amounts.
a. For the three months and the year ended December 31, 2024, general and administrative expenses were partially offset by $3.2m and $16.8m of management fees, respectively, which are included in “Other income.”
b. For the three months and the year ended December 31, 2024, provision for (recovery of) credit losses includes $1.0m and $9.5m on consolidated assets, of which $0 and $6.6m are general provision for credit losses on prior period balances.
c. For the three months and the year ended December 31, 2024, earnings from equity method investments includes $0.1m and $0.3m provision for credit losses on unconsolidated assets, of which $0 and $0.2m are general provision for credit
losses on prior period balances.
2024 2023 2024 2023
Revenues:
Interest income from sales-type leases $68,677 $61,153 $264,250 $235,503
Operating lease income 16,717 16,921 71,061 71,287
Interest income - related party 2,384 2,381 9,482 7,143
Other income 4,094 22,572 20,892 38,645
Total revenues $91,872 $103,027 $365,685 $352,578
Costs and expenses:
Interest expense $50,343 $47,529 $198,042 $181,011
Real estate expense 1,057 1,434 4,224 4,653
Depreciation and amortization 2,486 2,492 9,947 9,936
General and administrativea 10,265 13,623 41,160 45,339
General and administrative - stock-based compensation 3,632 3,103 13,757 23,230
Impairment of goodwill - - - 145,365
Provision for (recovery of) credit lossesb 1,042 79 9,489 2,704
Other expense 422 330 1,983 17,862
Total costs and expenses $69,247 $68,590 $278,602 $430,100
Gain on sales of Ground Leases - $447 - $447
Income (loss) from operations before other items $22,625 $34,884 $87,083 ($77,075)
Earnings from equity method investmentsc 4,857 7,709 22,977 24,229
Net income (loss) before income taxes $27,482 $42,593 $110,060 ($52,846)
Income tax expense (1,404) (1,139) (3,445) (1,719)
Net income (loss) $26,078 $41,454 $106,615 ($54,565)
Net (income) loss attributable to noncontrolling interests (39) (270) (852) (408)
Net income (loss) attributable to Safehold Inc.
common shareholders $26,039 $41,184 $105,763 ($54,973)
Weighted avg. share count - basic 71,438 71,068 71,370 66,690
Weighted avg. share count - diluted 71,561 71,115 71,451 66,690
Earnings (loss) per share (basic & diluted) $0.36 $0.58 $1.48 ($0.82)
For the three months ended December 31, For the year ended December 31, |